[XIN] QoQ TTM Result on 31-Dec-2013 [#3]

Stock
[XIN] XIN SYNERGY GROUP BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 28.82%
YoY- 163.58%
Quarter Report
Latest QR
Upcoming QR
XIN's Result
XIN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 56,827 64,697 71,620 64,793 59,201 53,465 43,886 18.78%
PBT 3,987 7,453 11,208 13,945 11,780 10,988 7,267 -32.95%
Tax -691 -1,563 -2,905 -3,813 -3,749 -2,986 -1,683 -44.72%
NP 3,296 5,890 8,303 10,132 8,031 8,002 5,584 -29.61%
-
NP to SH 3,296 5,890 8,303 10,132 7,865 7,836 5,418 -28.18%
-
Tax Rate 17.33% 20.97% 25.92% 27.34% 31.83% 27.18% 23.16% -
Total Cost 53,531 58,807 63,317 54,661 51,170 45,463 38,302 24.97%
-
Net Worth 101,427 100,159 98,891 101,427 101,427 97,623 95,088 4.39%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 5,071 5,071 5,071 5,071 - - - -
Div Payout % 153.86% 86.10% 61.08% 50.05% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 101,427 100,159 98,891 101,427 101,427 97,623 95,088 4.39%
NOSH 126,784 126,784 126,784 126,784 126,784 126,784 126,784 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.80% 9.10% 11.59% 15.64% 13.57% 14.97% 12.72% -
ROE 3.25% 5.88% 8.40% 9.99% 7.75% 8.03% 5.70% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 44.82 51.03 56.49 51.11 46.69 42.17 34.61 18.78%
EPS 2.60 4.65 6.55 7.99 6.20 6.18 4.27 -28.13%
DPS 4.00 4.00 4.00 4.00 0.00 0.00 0.00 -
NAPS 0.80 0.79 0.78 0.80 0.80 0.77 0.75 4.39%
Adjusted Per Share Value based on latest NOSH - 126,784
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 12.45 14.18 15.70 14.20 12.98 11.72 9.62 18.73%
EPS 0.72 1.29 1.82 2.22 1.72 1.72 1.19 -28.44%
DPS 1.11 1.11 1.11 1.11 0.00 0.00 0.00 -
NAPS 0.2223 0.2195 0.2167 0.2223 0.2223 0.214 0.2084 4.39%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.08 1.21 0.99 0.935 0.91 0.735 0.61 -
P/RPS 2.41 2.37 1.75 1.83 1.95 1.74 1.76 23.28%
P/EPS 41.54 26.05 15.12 11.70 14.67 11.89 14.27 103.74%
EY 2.41 3.84 6.62 8.55 6.82 8.41 7.01 -50.89%
DY 3.70 3.31 4.04 4.28 0.00 0.00 0.00 -
P/NAPS 1.35 1.53 1.27 1.17 1.14 0.95 0.81 40.52%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 01/12/14 28/08/14 29/05/14 27/02/14 26/11/13 29/08/13 28/05/13 -
Price 1.07 1.12 0.945 1.00 0.76 0.77 0.745 -
P/RPS 2.39 2.19 1.67 1.96 1.63 1.83 2.15 7.30%
P/EPS 41.16 24.11 14.43 12.51 12.25 12.46 17.43 77.23%
EY 2.43 4.15 6.93 7.99 8.16 8.03 5.74 -43.58%
DY 3.74 3.57 4.23 4.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.42 1.21 1.25 0.95 1.00 0.99 22.33%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment